|
Net Income (Quarter)
|
| | | | | | | | | | | | | 1.39M | 80.43M | -2.57M | | | | | -2.98M | -1.26M | 0.08M | -1.09M | -1.83M | -3.88M | -4.03M | -12.83M | -4.90M | -4.83M | -5.40M | -20.03M | -5.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 0.08M | 0.06M | 0.24M | 0.40M | 0.15M | | 5.92M | 0.01M | 0.07M | 0.06M | -0.14M | 0.01M | 0.01M | 0.02M | -0.90M | 0.01M | 0.01M | 0.01M | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | 0.19M | 0.09M | -0.05M | -0.02M | -0.09M | -0.09M | 0.42M | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | 1.49M | -0.45M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.98M | -0.46M | -0.82M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | -659.00 | 0.21M | 0.16M | 0.48M | -0.48M | 0.23M | 0.24M | | 0.26M | 0.27M | 0.28M | 0.29M | -0.48M | 0.30M | 0.30M | -0.35M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | 0.16M | -79.46M | 2.93M | 1.63M | -0.54M | -0.56M | -0.64M | 0.86M | -1.29M | -1.66M | -2.45M | -0.32M | 1.49M | -4.68M | 16.31M | 2.72M | 3.94M | 4.78M | 13.40M | 4.57M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.62M | 0.19M | 0.56M | -1.27M | 0.53M | 0.78M | 0.34M | -1.72M | 0.16M | -0.32M | 0.61M | 0.25M | 0.44M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | -2.78M | 2.76M | -10.14M | -2.12M | -4.22M | -2.20M | -2.38M | -1.03M | -1.98M | -1.59M | -3.54M | -2.15M | -2.39M | -8.71M | 3.48M | -2.18M | -0.89M | -0.62M | -6.10M | -0.66M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | -0.33M | 0.78M | 0.58M | 0.21M | 0.24M | 0.47M | 0.37M | 0.40M | 0.40M | 0.40M | 0.38M | 0.39M | 0.40M | 0.38M | 0.25M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | 0.29M | -0.05M | 0.08M | 0.50M | -0.71M | -0.06M | -0.05M | 0.23M | 0.71M | -1.00M | 0.21M | -0.06M | -0.11M | -0.08M | 0.43M | -0.43M | 0.01M | -0.03M | 0.23M | 0.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | -2.59M | 0.75M | -3.00 | 0.05M | -0.24M | 0.59M | -0.43M | 0.16M | 0.09M | -0.11M | -0.19M | -0.18M | 0.83M | -0.77M | 0.87M | 1.39M | 0.66M | 3.67M | 0.02M | 0.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | -0.03M | 0.12M | -0.47M | 0.70M | -2.72M | -0.06M | -1.08M | 0.25M | -0.17M | -1.43M | 0.24M | -0.36M | 0.50M | -3.84M | 4.13M | 0.54M | -1.85M | 2.44M | 4.60M | 0.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | 0.10M | 0.15M | -0.21M | 0.22M | 0.35M | -1.38M | -0.28M | -0.28M | -0.30M | -0.33M | -0.36M | -0.36M | 0.61M | -1.38M | -0.38M | -0.39M | -0.13M | -0.66M | -0.29M | -0.41M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.34M | | 14.43M | 3.29M | 1.05M | 9.50M | -4.50M | 4.50M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | 0.11M | 0.03M | 0.05M | 0.01M | -0.05M | 0.05M | 0.04M | 0.05M | | 0.07M | 0.26M | 0.01M | 0.00M | 0.04M | 2.18M | 0.03M | 0.02M | 0.05M | 0.01M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | -1.03M | 1.00 | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 96.16M | -105.91M | | | | | | | 10.00M | 50.00M | 6.50M | 35.08M | 21.08M | -61.87M | 23.80M | -22.55M | 101.23M | 31.80M | 54.36M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | -0.11M | 96.13M | -106.03M | -0.05M | 0.01M | -0.00M | -70.09M | -5.10M | 20.01M | -8.99M | 0.21M | -14.49M | 16.18M | -26.45M | 48.58M | -45.09M | 11.00M | -6.94M | 2.64M | 11.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | 1.20M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99M | 19.20M | | | -27.51M | 18.40M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 14.22M | 8.18M | -1.99M | 11.69M | 11.00M | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.68M | | | | 1.49M | 1.07M | 1.10M | 1.32M | 1.18M | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | 6.60M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -1.46M | -0.42M | -0.18M | 9.20M | 7.63M | 12.22M | 8.18M | -4.10M | 7.51M | -6.55M | -0.10M | -0.05M | -18.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | 0.03M | -0.02M | 0.05M | 0.02M | -0.06M | -0.02M | 0.02M | 0.01M | -0.01M | -3.00 | 0.02M | -0.01M | -0.00M | -0.33M | 0.29M | 0.01M | 0.03M | 0.03M | -0.09M | 0.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | -2.85M | 87.53M | -2.33M | -2.16M | -4.28M | -2.23M | -73.06M | -7.58M | 17.61M | -10.76M | 5.88M | -9.02M | 26.00M | -27.31M | 48.25M | -39.76M | 3.59M | -7.63M | -3.60M | -7.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | -2.89M | 2.73M | -10.19M | -2.13M | -4.17M | -2.25M | -2.43M | -1.08M | -1.98M | -1.66M | -3.80M | -2.16M | -2.40M | -8.75M | 1.30M | -2.22M | -0.91M | -0.67M | -6.11M | -0.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | -2.89M | 98.89M | -116.17M | -2.18M | -4.22M | -2.21M | -72.47M | -7.59M | 17.61M | -10.76M | 5.87M | -9.01M | 26.01M | -26.98M | 47.96M | -39.77M | 3.56M | -7.66M | -3.51M | -7.68M |